Column

Structure of the amount per month paid

Table specification

Month Date Amortization Interest (%) Loan to pay Loan paid Loan paid (%) Interest Amortization (%) Pay per month
1 okt 2018 2’583 1.38 1’550’000 0 0.0 1’782.50 1.99974 4’365.50
2 nov 2018 2’583 1.38 1’547’417 2’583 0.2 1’779.53 2.00308 4’362.53
3 dec 2018 2’583 1.38 1’544’834 5’166 0.3 1’776.56 2.00643 4’359.56
4 jan 2019 2’583 1.38 1’542’251 7’749 0.5 1’773.59 2.00979 4’356.59
5 feb 2019 2’583 1.38 1’539’668 10’332 0.7 1’770.62 2.01316 4’353.62

Column

Loan paid (Percentage)

My address